[GBGAQRS] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[GBGAQRS] GABUNGAN AQRS BERHAD
Announcement Date
21-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 102.93%
YoY- 58.97%
Quarter Report
Latest QR
Upcoming QR
GBGAQRS's Result
GBGAQRS's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 122,067 133,271 131,162 147,663 114,123 105,456 103,254 11.77%
PBT 27,960 26,374 26,607 25,315 12,943 12,006 33,678 -11.63%
Tax -9,749 -8,285 -7,718 -7,203 -5,636 -3,891 -7,406 20.05%
NP 18,211 18,089 18,889 18,112 7,307 8,115 26,272 -21.62%
-
NP to SH 11,704 15,147 14,056 12,042 5,934 6,292 23,038 -36.25%
-
Tax Rate 34.87% 31.41% 29.01% 28.45% 43.54% 32.41% 21.99% -
Total Cost 103,856 115,182 112,273 129,551 106,816 97,341 76,982 22.02%
-
Net Worth 315,622 305,145 269,761 262,863 252,071 245,281 241,756 19.39%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 315,622 305,145 269,761 262,863 252,071 245,281 241,756 19.39%
NOSH 367,003 367,645 354,949 355,221 355,030 355,480 355,524 2.13%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 14.92% 13.57% 14.40% 12.27% 6.40% 7.70% 25.44% -
ROE 3.71% 4.96% 5.21% 4.58% 2.35% 2.57% 9.53% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 33.26 36.25 36.95 41.57 32.14 29.67 29.04 9.44%
EPS 3.19 4.12 3.96 3.39 1.67 1.77 6.48 -37.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.83 0.76 0.74 0.71 0.69 0.68 16.89%
Adjusted Per Share Value based on latest NOSH - 355,221
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 22.45 24.51 24.12 27.16 20.99 19.39 18.99 11.77%
EPS 2.15 2.79 2.59 2.21 1.09 1.16 4.24 -36.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5805 0.5612 0.4961 0.4834 0.4636 0.4511 0.4446 19.40%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.25 1.86 1.21 1.36 1.06 1.24 1.30 -
P/RPS 3.76 5.13 3.27 3.27 3.30 4.18 4.48 -10.99%
P/EPS 39.20 45.15 30.56 40.12 63.42 70.06 20.06 56.11%
EY 2.55 2.22 3.27 2.49 1.58 1.43 4.98 -35.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 2.24 1.59 1.84 1.49 1.80 1.91 -16.73%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 14/11/14 28/08/14 21/05/14 28/02/14 29/11/13 27/08/13 -
Price 1.26 1.69 1.70 1.10 1.10 1.17 1.35 -
P/RPS 3.79 4.66 4.60 2.65 3.42 3.94 4.65 -12.71%
P/EPS 39.51 41.02 42.93 32.45 65.81 66.10 20.83 53.05%
EY 2.53 2.44 2.33 3.08 1.52 1.51 4.80 -34.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 2.04 2.24 1.49 1.55 1.70 1.99 -18.23%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment